Suite number:
CALIFORNIA 772-T (East Tower)
Project:
Address:
Vaughan, Ontario
Developer:
Menkes Developments Ltd.
Property type:
condo
Floor plan:
Bathrooms:
Bedrooms:
2.5
Size:
772 sqft
Occupancy Date:
Jun 2029
Price, CAD
$850,790
Available
ROI
Want to own a unit? —
Investment Period: 5 years
Yearly Return on Investment in Year 5
39.56%
Cumulative Return on Investment in Year 5
133.83%
Property Price at the End of Year 5
$1,096,000
Deposit Schedule
$12,000 at Signing
Total up to 5% in 30 days
$42,540
2.5% in 180 days
$21,270
2.5% in 360 days
$21,270
2.5% in 600 days
$21,270
2.5% in 750 days
$21,270
Net Gain (Loss)
Get Expert Advice
Property Price Appreciation
Investment Details (10-Year Period)
Income/Return
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| property price appreciation | $44,000 | $47,000 | $49,000 | $52,000 | $54,000 | $57,000 | $60,000 | $63,000 | $66,000 | $70,000 | $561,000 |
| rent income | - | - | - | - | $13,000 | $28,000 | $29,000 | $30,000 | $31,000 | $33,000 | $164,000 |
| mortgage principal reduction | - | - | - | - | $5,000 | $11,000 | $11,000 | $12,000 | $12,000 | $13,000 | $64,000 |
| deposit interest | -$6,495 | $6,000 | $8,000 | $7,000 | $3,000 | - | - | - | - | - | $17,000 |
| gst hst rebate | - | - | - | - | $24,000 | - | - | - | - | - | $24,000 |
| total income return | $38,000 | $53,000 | $57,000 | $58,000 | $100,000 | $95,000 | $100,000 | $105,000 | $110,000 | $115,000 | $831,000 |
Expense/ Investment
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| deposit | $85,000 | $21,000 | $21,000 | - | $43,000 | - | - | - | - | - | $170,000 |
| remaining balance payment | - | - | - | - | - | - | - | - | - | - | - |
| closing cost | - | - | - | - | $54,000 | - | - | - | - | - | $54,000 |
| operating expense | - | - | - | - | $6,000 | $12,000 | $12,000 | $13,000 | $13,000 | $13,000 | $69,000 |
| mortgage payment | - | - | - | - | $21,000 | $43,000 | $43,000 | $43,000 | $43,000 | $43,000 | $234,000 |
| total expense investment | $85,000 | $21,000 | $21,000 | - | $124,000 | $55,000 | $55,000 | $55,000 | $55,000 | $56,000 | $527,000 |
Other
| Category | Y1 | Y2 | Y3 | Y4 | Y5 | Y6 | Y7 | Y8 | Y9 | Y10 | Total |
|---|---|---|---|---|---|---|---|---|---|---|---|
| net gain loss | -$47,459 | $31,000 | $36,000 | $58,000 | -$23,966 | $41,000 | $45,000 | $50,000 | $55,000 | $60,000 | $304,000 |
| cumulative roi | $52 | $85 | $116 | $161 | $134 | $147 | $159 | $171 | $182 | $194 | $1,000 |
Bravo Condos
Address: Vaughan, Ontario
Price Range: $484,000 - $1,296,000
Avail. suites: 42
0—3 bd
334—1046 SqFt